FJELLBUA AS

7340 OPPDAL

Finances

Share Ownership

Return on Equity

6,98 %

Current Ratio

1,77

Debt-to-Equity Ratio

1,82

Key figures (NOK)	2022	2021	2020	2019
Revenue	1 181 000	1 122 000	1 106 000	1 091 000
Net Income	338 000	321 000	158 000	170 000
Total Assets	13 792 000	13 940 000	14 642 000	15 163 000
Total Equity	4 845 000	4 508 000	4 187 000	4 029 000

Income (NOK)	2022	2021	2020	2019
Revenue	1 181 000	1 122 000	1 106 000	1 091 000
Expenditure	405 000	530 000	641 000	538 000
Operating Profit	776 000	591 000	464 000	553 000
Financial Income	3 000	4 000	6 000	4 000
Financial Costs	345 000	251 000	312 000	387 000
Financial Balance	−342 000	−247 000	−306 000	−383 000
Earnings Before Tax	434 000	344 000	158 000	170 000
Tax	96 000	24 000	0	0
Net Income	338 000	321 000	158 000	170 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	13 566 000	13 791 000	14 190 000	14 605 000
Total Current Assets	226 000	148 000	452 000	559 000
Total Assets	13 792 000	13 940 000	14 642 000	15 163 000
Total Retained Equity	−268 000	−606 000	−927 000	−1 085 000
Total Equity	4 845 000	4 508 000	4 187 000	4 029 000
Total Long-Term Debt	8 818 000	9 373 000	10 422 000	11 109 000
Total Current Debt	128 000	59 000	33 000	25 000
Total Equity and Debt	13 792 000	13 940 000	14 642 000	15 163 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	0	0	0	0
Other Income	1 181 000	1 122 000	1 106 000	1 091 000
Revenue	1 181 000	1 122 000	1 106 000	1 091 000
Cost of Goods Sold	0	0	0	0
Salary Costs	0	0	0	0
Depreciation	280 000	399 000	414 000	421 000
Impairment	0	0	0	0
Expenditure	405 000	530 000	641 000	538 000
Operating Profit	776 000	591 000	464 000	553 000
Financial Income	3 000	4 000	6 000	4 000
Financial Costs	345 000	251 000	312 000	387 000
Financial Balance	−342 000	−247 000	−306 000	−383 000
Dividends	0	0	0	0
Net Income	338 000	321 000	158 000	170 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	0	0	0	0
Real Eastate	13 520 000	13 791 000	14 063 000	14 335 000
Machinery and Plant Facilities	0	0	0	0
Fixtures	47 000	0	127 000	270 000
Total Tangible Assets	13 566 000	13 791 000	14 190 000	14 605 000
Total Fiancial Fixed Assets	0	0	0	0
Total Fixed Assets	13 566 000	13 791 000	14 190 000	14 605 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	202 000	128 000	432 000	541 000
Total Current Assets	226 000	148 000	452 000	559 000
Total Assets	13 792 000	13 940 000	14 642 000	15 163 000
Total Equity	4 845 000	4 508 000	4 187 000	4 029 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	8 818 000	9 373 000	10 422 000	11 109 000
Creditors	32 000	35 000	33 000	25 000
Unpaid Taxes	0	0	0	0
Dividends	0	0	0	0
Other Current Debt	0	0	0	0
Total Current Debt	128 000	59 000	33 000	25 000
Total Equity and Debt	13 792 000	13 940 000	14 642 000	15 163 000

Financial indicators	2022	2021	2020	2019
Return on Equity	6,98 %	7,12 %	3,77 %	4,22 %
Debt-to-Equity Ratio	1,82	2,08	2,49	2,76
Operating Profit Margin	65,71 %	52,67 %	41,95 %	50,69 %
Current Ratio	1,77	2,51	13,7	22,36
Quick Ratio	1,77	2,51	13,7	22,36
Equity Ratio	0,35	0,32	0,29	0,27
Gross Profit Margin	100 %	100 %	100 %	100 %